Unite For Youth nonprofit youth services business plan appendix. Unite for Youth is a nonprofit agency providing mentoring programs for middle and high school youth in the Greater Claremont area.

Unite For Youth

Start your own business plan »

Nonprofit Youth Services Business Plan

Appendix

Funding Forecast
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Funding
Private Donations 0% $3,644 $3,512 $3,446 $2,918 $3,578 $3,182 $3,314 $3,314 $2,984 $3,380 $3,248 $3,446
Federal/State Contracts 0% $7,426 $7,426 $7,426 $7,426 $7,426 $7,426 $7,426 $7,426 $7,426 $7,426 $7,426 $7,426
Private Foundations 0% $3,446 $3,578 $3,578 $3,578 $3,380 $3,512 $3,512 $3,512 $3,446 $3,644 $3,578 $3,552
School Districts 0% $4,370 $4,370 $4,370 $4,304 $4,304 $4,304 $4,436 $4,304 $4,304 $4,370 $4,304 $4,416
Business Sponsors 0% $2,184 $2,184 $2,208 $2,208 $2,208 $2,208 $2,208 $2,208 $2,208 $2,208 $2,232 $2,208
Fundraising Campaign 0% $1,446 $1,456 $1,439 $1,439 $1,439 $1,439 $1,423 $1,456 $1,456 $1,456 $1,472 $1,456
Total Funding $22,516 $22,526 $22,467 $21,873 $22,335 $22,071 $22,319 $22,220 $21,824 $22,484 $22,260 $22,504
Direct Cost of Funding Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Costs $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cost of Funding $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Personnel Plan
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Executive Director 0% $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Fundraising/Grant Coordinator 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Mentor Recruitment Coordinator 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Youth Referral Coordinator 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Office Manager 0% $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700
Total People 5 5 5 5 5 5 5 5 5 5 5 5
Total Payroll $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200
General Assumptions
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Surplus and Deficit
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Funding $22,516 $22,526 $22,467 $21,873 $22,335 $22,071 $22,319 $22,220 $21,824 $22,484 $22,260 $22,504
Direct Cost $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Costs of Funding $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Direct Cost $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Gross Surplus $22,516 $22,526 $22,467 $21,873 $22,335 $22,071 $22,319 $22,220 $21,824 $22,484 $22,260 $22,504
Gross Surplus % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Expenses
Payroll $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200
Sales and Marketing and Other Expenses $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Utilities $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Activities $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Training $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Total Operating Expenses $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600
Surplus Before Interest and Taxes $2,916 $2,926 $2,867 $2,273 $2,735 $2,471 $2,719 $2,620 $2,224 $2,884 $2,660 $2,904
EBITDA $2,916 $2,926 $2,867 $2,273 $2,735 $2,471 $2,719 $2,620 $2,224 $2,884 $2,660 $2,904
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Surplus $2,916 $2,926 $2,867 $2,273 $2,735 $2,471 $2,719 $2,620 $2,224 $2,884 $2,660 $2,904
Net Surplus/Funding 12.95% 12.99% 12.76% 10.39% 12.25% 11.20% 12.18% 11.79% 10.19% 12.82% 11.95% 12.90%
Pro Forma Cash Flow
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Cash Received
Cash from Operations
Cash Funding $22,516 $22,526 $22,467 $21,873 $22,335 $22,071 $22,319 $22,220 $21,824 $22,484 $22,260 $22,504
Subtotal Cash from Operations $22,516 $22,526 $22,467 $21,873 $22,335 $22,071 $22,319 $22,220 $21,824 $22,484 $22,260 $22,504
Additional Cash Received
Sales Tax, VAT, HST/GST Received 0.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Investment Received $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $22,516 $22,526 $22,467 $21,873 $22,335 $22,071 $22,319 $22,220 $21,824 $22,484 $22,260 $22,504
Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenditures from Operations
Cash Spending $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200 $10,200
Bill Payments $313 $9,400 $9,400 $9,400 $9,400 $9,400 $9,400 $9,400 $9,400 $9,400 $9,400 $9,400
Subtotal Spent on Operations $10,513 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Principal Repayment of Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $10,513 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600 $19,600
Net Cash Flow $12,003 $2,926 $2,867 $2,273 $2,735 $2,471 $2,719 $2,620 $2,224 $2,884 $2,660 $2,904
Cash Balance $83,503 $86,428 $89,295 $91,568 $94,303 $96,774 $99,493 $102,112 $104,336 $107,219 $109,879 $112,783
Pro Forma Balance Sheet
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Assets Starting Balances
Current Assets
Cash $71,500 $83,503 $86,428 $89,295 $91,568 $94,303 $96,774 $99,493 $102,112 $104,336 $107,219 $109,879 $112,783
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $71,500 $83,503 $86,428 $89,295 $91,568 $94,303 $96,774 $99,493 $102,112 $104,336 $107,219 $109,879 $112,783
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $71,500 $83,503 $86,428 $89,295 $91,568 $94,303 $96,774 $99,493 $102,112 $104,336 $107,219 $109,879 $112,783
Liabilities and Capital Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Current Liabilities
Accounts Payable $0 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087
Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $0 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087 $9,087
Paid-in Capital $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000
Accumulated Surplus/Deficit ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500)
Surplus/Deficit $0 $2,916 $5,842 $8,709 $10,982 $13,717 $16,188 $18,906 $21,526 $23,749 $26,633 $29,293 $32,196
Total Capital $71,500 $74,416 $77,342 $80,209 $82,482 $85,217 $87,688 $90,406 $93,026 $95,249 $98,133 $100,793 $103,696
Total Liabilities and Capital $71,500 $83,503 $86,428 $89,295 $91,568 $94,303 $96,774 $99,493 $102,112 $104,336 $107,219 $109,879 $112,783
Net Worth $71,500 $74,416 $77,342 $80,209 $82,482 $85,217 $87,688 $90,406 $93,026 $95,249 $98,133 $100,793 $103,696

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
Unite For Youth nonprofit youth services business plan appendix. Unite for Youth is a nonprofit agency providing mentoring programs for middle and high school youth in the Greater Claremont area.
\n